Highlights

[ASIAPAC] QoQ TTM Result on 2016-03-31 [#4]

Stock [ASIAPAC]: ASIAN PAC HOLDINGS BHD
Announcement Date 30-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 31-Mar-2016  [#4]
Profit Trend QoQ -     -80.86%    YoY -     -80.45%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 235,842 216,846 194,628 154,905 157,139 166,696 189,560 15.60%
  QoQ % 8.76% 11.42% 25.64% -1.42% -5.73% -12.06% -
  Horiz. % 124.42% 114.39% 102.67% 81.72% 82.90% 87.94% 100.00%
PBT 76,969 102,151 97,282 88,076 528,321 506,813 514,276 -71.65%
  QoQ % -24.65% 5.01% 10.45% -83.33% 4.24% -1.45% -
  Horiz. % 14.97% 19.86% 18.92% 17.13% 102.73% 98.55% 100.00%
Tax -18,245 -16,545 -15,058 -14,465 -143,527 -146,340 -148,596 -75.14%
  QoQ % -10.28% -9.88% -4.10% 89.92% 1.92% 1.52% -
  Horiz. % 12.28% 11.13% 10.13% 9.73% 96.59% 98.48% 100.00%
NP 58,724 85,606 82,224 73,611 384,794 360,473 365,680 -70.29%
  QoQ % -31.40% 4.11% 11.70% -80.87% 6.75% -1.42% -
  Horiz. % 16.06% 23.41% 22.49% 20.13% 105.23% 98.58% 100.00%
NP to SH 58,756 85,632 82,252 73,634 384,813 360,490 365,692 -70.28%
  QoQ % -31.39% 4.11% 11.70% -80.86% 6.75% -1.42% -
  Horiz. % 16.07% 23.42% 22.49% 20.14% 105.23% 98.58% 100.00%
Tax Rate 23.70 % 16.20 % 15.48 % 16.42 % 27.17 % 28.87 % 28.89 % -12.31%
  QoQ % 46.30% 4.65% -5.72% -39.57% -5.89% -0.07% -
  Horiz. % 82.04% 56.07% 53.58% 56.84% 94.05% 99.93% 100.00%
Total Cost 177,118 131,240 112,404 81,294 -227,655 -193,777 -176,120 -
  QoQ % 34.96% 16.76% 38.27% 135.71% -17.48% -10.03% -
  Horiz. % -100.57% -74.52% -63.82% -46.16% 129.26% 110.03% 100.00%
Net Worth 863,531 855,240 864,370 862,728 803,969 780,327 782,977 6.71%
  QoQ % 0.97% -1.06% 0.19% 7.31% 3.03% -0.34% -
  Horiz. % 110.29% 109.23% 110.40% 110.19% 102.68% 99.66% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 0 0 0 0 2,957 2,957 2,957 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 100.00% 100.00%
Div Payout % - % - % - % - % 0.77 % 0.82 % 0.81 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% -6.10% 1.23% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 95.06% 101.23% 100.00%
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 863,531 855,240 864,370 862,728 803,969 780,327 782,977 6.71%
  QoQ % 0.97% -1.06% 0.19% 7.31% 3.03% -0.34% -
  Horiz. % 110.29% 109.23% 110.40% 110.19% 102.68% 99.66% 100.00%
NOSH 992,565 984,166 993,529 992,783 991,330 991,521 989,857 0.18%
  QoQ % 0.85% -0.94% 0.08% 0.15% -0.02% 0.17% -
  Horiz. % 100.27% 99.43% 100.37% 100.30% 100.15% 100.17% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 24.90 % 39.48 % 42.25 % 47.52 % 244.87 % 216.25 % 192.91 % -74.30%
  QoQ % -36.93% -6.56% -11.09% -80.59% 13.23% 12.10% -
  Horiz. % 12.91% 20.47% 21.90% 24.63% 126.93% 112.10% 100.00%
ROE 6.80 % 10.01 % 9.52 % 8.54 % 47.86 % 46.20 % 46.71 % -72.16%
  QoQ % -32.07% 5.15% 11.48% -82.16% 3.59% -1.09% -
  Horiz. % 14.56% 21.43% 20.38% 18.28% 102.46% 98.91% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 23.76 22.03 19.59 15.60 15.85 16.81 19.15 15.39%
  QoQ % 7.85% 12.46% 25.58% -1.58% -5.71% -12.22% -
  Horiz. % 124.07% 115.04% 102.30% 81.46% 82.77% 87.78% 100.00%
EPS 5.92 8.70 8.28 7.42 38.82 36.36 36.94 -70.33%
  QoQ % -31.95% 5.07% 11.59% -80.89% 6.77% -1.57% -
  Horiz. % 16.03% 23.55% 22.41% 20.09% 105.09% 98.43% 100.00%
DPS 0.00 0.00 0.00 0.00 0.30 0.30 0.30 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 100.00% 100.00%
NAPS 0.8700 0.8690 0.8700 0.8690 0.8110 0.7870 0.7910 6.52%
  QoQ % 0.12% -0.11% 0.12% 7.15% 3.05% -0.51% -
  Horiz. % 109.99% 109.86% 109.99% 109.86% 102.53% 99.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,046,537
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 22.54 20.72 18.60 14.80 15.02 15.93 18.11 15.63%
  QoQ % 8.78% 11.40% 25.68% -1.46% -5.71% -12.04% -
  Horiz. % 124.46% 114.41% 102.71% 81.72% 82.94% 87.96% 100.00%
EPS 5.61 8.18 7.86 7.04 36.77 34.45 34.94 -70.29%
  QoQ % -31.42% 4.07% 11.65% -80.85% 6.73% -1.40% -
  Horiz. % 16.06% 23.41% 22.50% 20.15% 105.24% 98.60% 100.00%
DPS 0.00 0.00 0.00 0.00 0.28 0.28 0.28 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 100.00% 100.00%
NAPS 0.8251 0.8172 0.8259 0.8244 0.7682 0.7456 0.7482 6.71%
  QoQ % 0.97% -1.05% 0.18% 7.32% 3.03% -0.35% -
  Horiz. % 110.28% 109.22% 110.38% 110.18% 102.67% 99.65% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.1550 0.1650 0.1750 0.1900 0.2000 0.2000 0.2450 -
P/RPS 0.65 0.75 0.89 1.22 1.26 1.19 1.28 -36.22%
  QoQ % -13.33% -15.73% -27.05% -3.17% 5.88% -7.03% -
  Horiz. % 50.78% 58.59% 69.53% 95.31% 98.44% 92.97% 100.00%
P/EPS 2.62 1.90 2.11 2.56 0.52 0.55 0.66 149.66%
  QoQ % 37.89% -9.95% -17.58% 392.31% -5.45% -16.67% -
  Horiz. % 396.97% 287.88% 319.70% 387.88% 78.79% 83.33% 100.00%
EY 38.19 52.73 47.31 39.04 194.09 181.79 150.79 -59.80%
  QoQ % -27.57% 11.46% 21.18% -79.89% 6.77% 20.56% -
  Horiz. % 25.33% 34.97% 31.37% 25.89% 128.72% 120.56% 100.00%
DY 0.00 0.00 0.00 0.00 1.50 1.50 1.22 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 22.95% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 122.95% 122.95% 100.00%
P/NAPS 0.18 0.19 0.20 0.22 0.25 0.25 0.31 -30.29%
  QoQ % -5.26% -5.00% -9.09% -12.00% 0.00% -19.35% -
  Horiz. % 58.06% 61.29% 64.52% 70.97% 80.65% 80.65% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 22/02/17 28/11/16 29/08/16 30/05/16 24/02/16 26/11/15 27/08/15 -
Price 0.1700 0.1500 0.1650 0.1800 0.1900 0.2100 0.1800 -
P/RPS 0.72 0.68 0.84 1.15 1.20 1.25 0.94 -16.22%
  QoQ % 5.88% -19.05% -26.96% -4.17% -4.00% 32.98% -
  Horiz. % 76.60% 72.34% 89.36% 122.34% 127.66% 132.98% 100.00%
P/EPS 2.87 1.72 1.99 2.43 0.49 0.58 0.49 223.19%
  QoQ % 66.86% -13.57% -18.11% 395.92% -15.52% 18.37% -
  Horiz. % 585.71% 351.02% 406.12% 495.92% 100.00% 118.37% 100.00%
EY 34.82 58.01 50.17 41.21 204.30 173.13 205.24 -69.19%
  QoQ % -39.98% 15.63% 21.74% -79.83% 18.00% -15.65% -
  Horiz. % 16.97% 28.26% 24.44% 20.08% 99.54% 84.35% 100.00%
DY 0.00 0.00 0.00 0.00 1.58 1.43 1.66 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 10.49% -13.86% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 95.18% 86.14% 100.00%
P/NAPS 0.20 0.17 0.19 0.21 0.23 0.27 0.23 -8.86%
  QoQ % 17.65% -10.53% -9.52% -8.70% -14.81% 17.39% -
  Horiz. % 86.96% 73.91% 82.61% 91.30% 100.00% 117.39% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

312  407  605  1148 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.695-0.05 
 DNEX 0.89+0.025 
 PRIVA 0.23+0.025 
 SERBADK-WA 0.12-0.005 
 KNM 0.2050.00 
 QES 0.815+0.075 
 JETSON 0.445+0.06 
 VIZIONE 0.19-0.01 
 MTOUCHE 0.09+0.005 
 SEDANIA 0.88+0.045 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS